Flat W1H 3 beds 2 baths

Harrowby Street, Sherwood Court Harrowby Street W1H

London, England · W1H

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£-80,167

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£100,648

↗ 10%After 5 Years

Return On Investment

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,328	£26,723	£27,391	£28,076	£28,918	£137,436
Total Expenses	£43,316	£43,401	£43,511	£43,624	£43,750	£217,602
Profit Before Tax	£-16,988	£-16,678	£-16,120	£-15,548	£-14,832	£-80,167
Profit After Tax	£-16,988	£-16,678	£-16,120	£-15,548	£-14,832	£-80,167
Change In Property Value	£10	£10	£19,500	£34,808	£46,320	£100,648
Net Return	£-16,978	£-16,669	£3,380	£19,260	£31,487	£20,481
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	1%	6%	9%	6%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change